Market cap
$14,975 Mln
Revenue (TTM)
$692 Mln
P/E Ratio
--
P/B Ratio
123.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
691.84
|
502.08
|
221.90
|
9.30
|
77.65
|
69.72
|
|||||
|
Cost of Revenue
|
47.45
|
28.27
|
3.88
|
2.45
|
3.43
|
3.11
|
|||||
|
Gross Profit
|
644.38
|
473.81
|
218.02
|
6.86
|
74.21
|
66.60
|
|||||
|
Operating Expenses
|
1,187.86
|
1,042.89
|
811.00
|
614.23
|
586.42
|
643.23
|
|||||
|
Operating Profit (EBIT)
|
-543.47
|
-569.09
|
-592.97
|
-607.37
|
-512.20
|
-576.63
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
107.99
|
36.96
|
|||||
|
Profit before Tax
|
-706.17
|
-734.99
|
-542.19
|
-653.25
|
-484.65
|
-586.45
|
|||||
|
Provision for Tax
|
-7.73
|
0.56
|
1.15
|
71.51
|
9.31
|
52.84
|
|||||
|
Profit after Tax (Net Income)
|
-696.24
|
-729.31
|
-535.76
|
-643.20
|
-481.18
|
-562.54
|
|||||
|
Minority Interest
|
6.48
|
8.01
|
7.59
|
10.05
|
3.47
|
-23.92
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-481.18
|
-562.54
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-2,515.22
|
-2,076.58
|
-1,467.90
|
-1,354.26
|
-1,254.62
|
-870.41
|
|||||
|
Minority Interest
|
6.48
|
--
|
--
|
--
|
11.28
|
3.41
|
|||||
|
Non-Current Liabilities
|
2,832.54
|
2,724.64
|
2,222.55
|
1,745.07
|
1,746.53
|
1,743.30
|
|||||
|
Current Liabilities
|
890.65
|
287.97
|
154.40
|
143.84
|
121.43
|
135.07
|
|||||
|
Total Liabilities
|
2,107.95
|
936.03
|
919.34
|
546.38
|
623.04
|
1,012.79
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
124.16
|
41.59
|
198.65
|
68.79
|
74.18
|
123.93
|
|||||
|
Current Assets
|
1,093.14
|
753.68
|
720.69
|
477.59
|
548.85
|
888.86
|
|||||
|
Total Assets
|
2,310.44
|
936.03
|
919.34
|
546.38
|
623.04
|
1,012.79
|
|||||
|
Total Debt*
|
2,493.78
|
2,728.72
|
1,730.58
|
1,739.84
|
1,723.56
|
1,726.17
|
|||||
|
Net Current Assets
|
--
|
509.78
|
566.29
|
333.75
|
387.45
|
709.58
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-445.91
|
-520.73
|
-527.72
|
-419.49
|
-497.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-24.49
|
60.78
|
54.03
|
453.15
|
-200.83
|
|||||
|
Cash from Financing Activities
|
--
|
359.29
|
748.46
|
451.54
|
-13.13
|
736.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
20.52
|
37.69
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3.58
|
-3.70
|
-2.83
|
-3.69
|
-3.22
|
-3.87
|
|||||
|
Cash EPS ($)
|
--
|
-3.67
|
-2.80
|
-3.65
|
-3.18
|
-3.83
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.26
|
-2.75
|
-3.02
|
-2.81
|
-3.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.27
|
-2.75
|
-3.03
|
-2.85
|
-3.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-159.44
|
-165.29
|
-150.54
|
-72.65
|
-79.82
|
|||||
|
ROE (%)
|
--
|
41.15
|
37.97
|
49.31
|
45.29
|
138.47
|
|||||
|
ROA (%)
|
-39.04
|
-78.62
|
-73.11
|
-110.00
|
-58.83
|
-65.55
|
|||||
|
EBIT Margin (%)
|
-89.09
|
-135.81
|
-199.59
|
-6,148.15
|
-520.57
|
-774.11
|
|||||
|
Net Margin (%)
|
-100.64
|
-145.26
|
-241.44
|
-6,913.92
|
-259.21
|
-527.35
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
193.38
|
1.26
|
22.85
|
-0.88
|
0.11
|
7.45
|
|||||
|
EBIT Growth (%)
|
5.05
|
-53.96
|
22.56
|
-41.50
|
25.10
|
-15.11
|
|||||
|
Net Profit Growth (%)
|
10.17
|
-36.12
|
16.70
|
-33.67
|
14.46
|
-25.36
|
|||||
|
EPS Growth (%)
|
12.58
|
-0.31
|
0.23
|
-0.14
|
0.17
|
-0.03
|
|||||
|
Book Value Growth (%)
|
-36.90
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-20.69
|
-9.70
|
-10.95
|
-2.37
|
-4.31
|
|||||
|
Price / Book Value
|
123.68
|
-7.27
|
-3.54
|
-5.20
|
-0.91
|
-2.78
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.40
|
-25.60
|
-14.30
|
-14.76
|
-6.01
|
-6.21
|
|||||
|
Close Price ($)
|
74.48
|
76.49
|
27.44
|
40.37
|
7.62
|
16.68
|
|||||
|
High Price ($)
|
84.94
|
78.44
|
41.04
|
44.32
|
18.13
|
73.50
|
|||||
|
Low Price ($)
|
41.80
|
27.53
|
21.62
|
7.10
|
4.98
|
11.20
|
|||||
|
Market Cap ($ Cr)
|
14,974.76
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-1.31
|
-1.18
|
-1.28
|
-1.37
|
-1.98
|
|||||
|
Short term debt to equity ratio
|
-0.22
|
-0.01
|
0.00
|
0.00
|
0.00
|
-0.01
|
|||||
|
Current Ratio
|
1.23
|
2.62
|
4.67
|
3.32
|
4.52
|
6.58
|
|||||
|
Quick Ratio
|
1.17
|
2.52
|
4.67
|
3.20
|
4.21
|
7.09
|
|||||
|
Interest Coverage
|
-6.86
|
-12.84
|
-4.46
|
-7.04
|
-5.03
|
-11.54
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
36.78
|
27.77
|
2.13
|
18.82
|
22.00
|
28.33
|
|||||
|
Asset Turnover
|
0.39
|
0.54
|
0.30
|
0.02
|
0.09
|
0.08
|
|||||
|
Receivable days
|
--
|
52.44
|
5.33
|
369.65
|
86.62
|
103.47
|
|||||
|
Inventory Days
|
--
|
172.81
|
784.23
|
4,075.31
|
-1,646.87
|
-8,081.13
|
|||||
|
Payable days
|
--
|
296.14
|
954.71
|
1,658.48
|
1,246.68
|
1,221.55
|
|||||
|
Cash Conversion Cycle
|
--
|
-70.89
|
-165.15
|
2,786.48
|
-2,806.93
|
-9,199.21
|